	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,024	£18,294	£18,752	£19,221	£19,797	£94,088
Total Expenses	£14,316	£14,389	£14,478	£14,569	£14,669	£72,421
Profit Before Tax	£3,708	£3,905	£4,274	£4,652	£5,128	£21,666
Profit After Tax	£3,003	£3,163	£3,462	£3,768	£4,154	£17,550
Change In Property Value	£7,950	£8,189	£15,463	£17,796	£18,864	£68,261
Net Return	£10,953	£11,352	£18,924	£21,564	£23,018	£85,811
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	13%	14%	23%	27%	28%	106%